Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $101k initial cash invested.
2.23%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$4,012
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$3,824
Mortgage P&I
48%
$1,925
Property Taxes
10%
$397
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441